[NOVA] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 0.02%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 38,106 36,196 34,266 31,452 29,626 23,972 29,695 17.99%
PBT 17,892 14,252 17,502 14,446 14,418 9,920 14,743 13.70%
Tax -4,400 -3,492 -4,497 -3,642 -3,616 -2,480 -3,801 10.19%
NP 13,492 10,760 13,005 10,804 10,802 7,440 10,942 14.91%
-
NP to SH 13,492 10,760 13,005 10,804 10,802 7,440 10,942 14.91%
-
Tax Rate 24.59% 24.50% 25.69% 25.21% 25.08% 25.00% 25.78% -
Total Cost 24,614 25,436 21,261 20,648 18,824 16,532 18,753 19.77%
-
Net Worth 92,145 92,145 85,790 82,613 79,435 79,435 76,258 13.38%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 11,438 - 1,747 2,330 3,495 - 1,588 270.73%
Div Payout % 84.78% - 13.44% 21.57% 32.36% - 14.52% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 92,145 92,145 85,790 82,613 79,435 79,435 76,258 13.38%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 35.41% 29.73% 37.95% 34.35% 36.46% 31.04% 36.85% -
ROE 14.64% 11.68% 15.16% 13.08% 13.60% 9.37% 14.35% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.99 11.39 10.78 9.90 9.32 7.54 9.35 17.94%
EPS 4.24 3.40 4.09 3.40 3.40 2.36 3.44 14.88%
DPS 3.60 0.00 0.55 0.73 1.10 0.00 0.50 270.64%
NAPS 0.29 0.29 0.27 0.26 0.25 0.25 0.24 13.38%
Adjusted Per Share Value based on latest NOSH - 317,743
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.96 11.36 10.75 9.87 9.30 7.52 9.32 17.99%
EPS 4.23 3.38 4.08 3.39 3.39 2.33 3.43 14.92%
DPS 3.59 0.00 0.55 0.73 1.10 0.00 0.50 269.96%
NAPS 0.2891 0.2891 0.2692 0.2592 0.2492 0.2492 0.2393 13.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.875 0.895 0.64 0.45 0.52 0.56 0.44 -
P/RPS 7.30 7.86 5.93 4.55 5.58 7.42 4.71 33.74%
P/EPS 20.61 26.43 15.64 13.23 15.30 23.92 12.78 37.32%
EY 4.85 3.78 6.40 7.56 6.54 4.18 7.83 -27.23%
DY 4.11 0.00 0.86 1.63 2.12 0.00 1.14 134.20%
P/NAPS 3.02 3.09 2.37 1.73 2.08 2.24 1.83 39.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 16/11/20 18/08/20 21/05/20 25/02/20 27/11/19 26/08/19 -
Price 0.87 0.97 1.19 0.78 0.54 0.62 0.42 -
P/RPS 7.25 8.52 11.03 7.88 5.79 8.22 4.49 37.43%
P/EPS 20.49 28.64 29.07 22.94 15.88 26.48 12.20 41.07%
EY 4.88 3.49 3.44 4.36 6.30 3.78 8.20 -29.13%
DY 4.14 0.00 0.46 0.94 2.04 0.00 1.19 128.73%
P/NAPS 3.00 3.34 4.41 3.00 2.16 2.48 1.75 43.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment